[BESHOM] QoQ TTM Result on 31-Jul-2012 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
19-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 7.47%
YoY- 30.74%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 266,529 263,825 258,270 249,164 239,533 228,224 223,053 12.61%
PBT 63,930 62,817 60,757 51,544 48,778 47,716 43,732 28.83%
Tax -15,920 -15,240 -14,663 -13,542 -13,076 -13,260 -12,086 20.18%
NP 48,010 47,577 46,094 38,002 35,702 34,456 31,646 32.06%
-
NP to SH 47,152 46,685 44,777 36,544 34,005 32,403 29,687 36.16%
-
Tax Rate 24.90% 24.26% 24.13% 26.27% 26.81% 27.79% 27.64% -
Total Cost 218,519 216,248 212,176 211,162 203,831 193,768 191,407 9.24%
-
Net Worth 241,296 243,579 246,180 230,496 221,107 213,129 219,664 6.46%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 27,734 25,855 25,855 17,937 17,937 14,977 14,977 50.85%
Div Payout % 58.82% 55.38% 57.74% 49.08% 52.75% 46.22% 50.45% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 241,296 243,579 246,180 230,496 221,107 213,129 219,664 6.46%
NOSH 197,784 198,032 198,532 198,704 199,195 199,186 199,695 -0.63%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 18.01% 18.03% 17.85% 15.25% 14.90% 15.10% 14.19% -
ROE 19.54% 19.17% 18.19% 15.85% 15.38% 15.20% 13.51% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 134.76 133.22 130.09 125.39 120.25 114.58 111.70 13.34%
EPS 23.84 23.57 22.55 18.39 17.07 16.27 14.87 37.02%
DPS 14.00 13.00 13.00 9.00 9.00 7.50 7.50 51.66%
NAPS 1.22 1.23 1.24 1.16 1.11 1.07 1.10 7.15%
Adjusted Per Share Value based on latest NOSH - 198,704
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 87.88 86.99 85.16 82.15 78.98 75.25 73.54 12.62%
EPS 15.55 15.39 14.76 12.05 11.21 10.68 9.79 36.17%
DPS 9.14 8.53 8.53 5.91 5.91 4.94 4.94 50.76%
NAPS 0.7956 0.8031 0.8117 0.76 0.729 0.7027 0.7243 6.46%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 2.29 2.40 2.22 2.08 2.17 2.20 1.93 -
P/RPS 1.70 1.80 1.71 1.66 1.80 1.92 1.73 -1.16%
P/EPS 9.61 10.18 9.84 11.31 12.71 13.52 12.98 -18.17%
EY 10.41 9.82 10.16 8.84 7.87 7.39 7.70 22.28%
DY 6.11 5.42 5.86 4.33 4.15 3.41 3.89 35.15%
P/NAPS 1.88 1.95 1.79 1.79 1.95 2.06 1.75 4.89%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 26/06/13 27/03/13 19/12/12 19/09/12 28/06/12 29/03/12 21/12/11 -
Price 2.62 2.44 2.17 2.02 2.08 2.13 1.80 -
P/RPS 1.94 1.83 1.67 1.61 1.73 1.86 1.61 13.24%
P/EPS 10.99 10.35 9.62 10.98 12.18 13.09 12.11 -6.27%
EY 9.10 9.66 10.39 9.10 8.21 7.64 8.26 6.67%
DY 5.34 5.33 5.99 4.46 4.33 3.52 4.17 17.94%
P/NAPS 2.15 1.98 1.75 1.74 1.87 1.99 1.64 19.80%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment